
Nintendo Co Ltd
TSE:7974

Intrinsic Value
The intrinsic value of one
Nintendo Co Ltd
stock under the Base Case scenario is
11 951.38
JPY.
Compared to the current market price of 10 080 JPY,
Nintendo Co Ltd
is
Undervalued by 16%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Nintendo Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Nintendo Co Ltd
Balance Sheet Decomposition
Nintendo Co Ltd
Current Assets | 2.8T |
Cash & Short-Term Investments | 2.2T |
Receivables | 182.7B |
Other Current Assets | 427.5B |
Non-Current Assets | 622.5B |
Long-Term Investments | 341.1B |
PP&E | 112.8B |
Intangibles | 23.8B |
Other Non-Current Assets | 144.8B |
Free Cash Flow Analysis
Nintendo Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Nintendo Co Ltd
Revenue
|
1.2T
JPY
|
Cost of Revenue
|
-491.7B
JPY
|
Gross Profit
|
741.6B
JPY
|
Operating Expenses
|
-429.5B
JPY
|
Operating Income
|
312.1B
JPY
|
Other Expenses
|
7.6B
JPY
|
Net Income
|
319.8B
JPY
|
Profitability Score
Profitability Due Diligence
Nintendo Co Ltd's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

Score
Nintendo Co Ltd's profitability score is 64/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Nintendo Co Ltd's solvency score is 93/100. The higher the solvency score, the more solvent the company is.

Score
Nintendo Co Ltd's solvency score is 93/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Nintendo Co Ltd
According to Wall Street analysts, the average 1-year price target for
Nintendo Co Ltd
is 11 392.97 JPY
with a low forecast of 6 161 JPY and a high forecast of 16 212 JPY.
Dividends
Current shareholder yield for Nintendo Co Ltd is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
Nintendo Co Ltd
stock under the Base Case scenario is
11 951.38
JPY.
Compared to the current market price of 10 080 JPY,
Nintendo Co Ltd
is
Undervalued by 16%.